(expand)Administrative Expenses
3,418,595 GBP2024-01-01 ~ 2024-12-31
2,864,075 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
202,799 GBP2024-01-01 ~ 2024-12-31
694,183 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
73,118 GBP2024-01-01 ~ 2024-12-31
77,111 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
129,681 GBP2024-01-01 ~ 2024-12-31
617,072 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
48,612 GBP2024-01-01 ~ 2024-12-31
146,684 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
81,069 GBP2024-01-01 ~ 2024-12-31
470,388 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
300,620 GBP2024-12-31
338,471 GBP2023-12-31
Property, Plant & Equipment
1,151,099 GBP2024-12-31
1,189,370 GBP2023-12-31
Investment Property
225,000 GBP2023-12-31
Fixed Assets
1,451,719 GBP2024-12-31
1,752,841 GBP2023-12-31
Total Inventories
2,466,703 GBP2024-12-31
2,051,413 GBP2023-12-31
Debtors
2,412,783 GBP2024-12-31
2,958,784 GBP2023-12-31
Cash at bank and in hand
323,679 GBP2024-12-31
404,904 GBP2023-12-31
Current Assets
5,203,165 GBP2024-12-31
5,415,101 GBP2023-12-31
Creditors
Current
4,231,741 GBP2024-12-31
4,458,026 GBP2023-12-31
Net Current Assets/Liabilities
971,424 GBP2024-12-31
957,075 GBP2023-12-31
Total Assets Less Current Liabilities
2,423,143 GBP2024-12-31
2,709,916 GBP2023-12-31
Net Assets/Liabilities
1,733,172 GBP2024-12-31
1,826,103 GBP2023-12-31
Equity
Called up share capital
6,000 GBP2024-12-31
6,000 GBP2023-12-31
6,000 GBP2022-12-31
Capital redemption reserve
4,000 GBP2024-12-31
4,000 GBP2023-12-31
4,000 GBP2022-12-31
Retained earnings (accumulated losses)
1,723,172 GBP2024-12-31
1,622,111 GBP2023-12-31
1,440,723 GBP2022-12-31
Equity
1,733,172 GBP2024-12-31
1,826,103 GBP2023-12-31
1,644,715 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-174,000 GBP2024-01-01 ~ 2024-12-31
-289,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-174,000 GBP2024-01-01 ~ 2024-12-31
-289,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
275,061 GBP2024-01-01 ~ 2024-12-31
470,388 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
81,069 GBP2024-01-01 ~ 2024-12-31
470,388 GBP2023-01-01 ~ 2023-12-31
Bank Overdrafts
-1,601,573 GBP2024-12-31
-1,242,024 GBP2023-12-31
-320,524 GBP2022-12-31
Wages/Salaries
1,430,915 GBP2024-01-01 ~ 2024-12-31
1,122,972 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
146,038 GBP2024-01-01 ~ 2024-12-31
103,018 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
149,528 GBP2024-01-01 ~ 2024-12-31
173,859 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,726,481 GBP2024-01-01 ~ 2024-12-31
1,399,849 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
432024-01-01 ~ 2024-12-31
352023-01-01 ~ 2023-12-31
Director Remuneration
177,092 GBP2024-01-01 ~ 2024-12-31
161,842 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
119,587 GBP2024-01-01 ~ 2024-12-31
132,250 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
75,380 GBP2024-01-01 ~ 2024-12-31
171,478 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
378,515 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
77,895 GBP2024-12-31
40,044 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
37,851 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Net goodwill
300,620 GBP2024-12-31
338,471 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
867,524 GBP2024-12-31
867,524 GBP2023-12-31
Improvements to leasehold property
62,874 GBP2024-12-31
10,300 GBP2023-12-31
Plant and equipment
334,153 GBP2024-12-31
334,153 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
127,822 GBP2024-12-31
110,472 GBP2023-12-31
Improvements to leasehold property
8,137 GBP2024-12-31
3,889 GBP2023-12-31
Plant and equipment
239,934 GBP2024-12-31
208,528 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
17,350 GBP2024-01-01 ~ 2024-12-31
Improvements to leasehold property
4,248 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
31,406 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
739,702 GBP2024-12-31
757,052 GBP2023-12-31
Improvements to leasehold property
54,737 GBP2024-12-31
6,411 GBP2023-12-31
Plant and equipment
94,219 GBP2024-12-31
125,625 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
364,330 GBP2024-12-31
344,191 GBP2023-12-31
Motor vehicles
245,979 GBP2024-12-31
300,611 GBP2023-12-31
Computers
187,860 GBP2024-12-31
175,515 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,062,720 GBP2024-12-31
2,032,294 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-71,010 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-71,010 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
251,029 GBP2024-12-31
217,579 GBP2023-12-31
Motor vehicles
171,657 GBP2024-12-31
212,475 GBP2023-12-31
Computers
113,042 GBP2024-12-31
89,981 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
911,621 GBP2024-12-31
842,924 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
33,450 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
21,839 GBP2024-01-01 ~ 2024-12-31
Computers
23,061 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
131,354 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-62,657 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-62,657 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
113,301 GBP2024-12-31
126,612 GBP2023-12-31
Motor vehicles
74,322 GBP2024-12-31
88,136 GBP2023-12-31
Computers
74,818 GBP2024-12-31
85,534 GBP2023-12-31
Investment Property - Fair Value Model
225,000 GBP2023-12-31
Disposals of Investment Property - Fair Value Model
-225,000 GBP2024-01-01 ~ 2024-12-31
Merchandise
2,466,703 GBP2024-12-31
2,051,413 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,033,080 GBP2024-12-31
2,297,370 GBP2023-12-31
Other Debtors
Current
87,050 GBP2024-12-31
42,041 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
50,770 GBP2024-12-31
50,770 GBP2023-12-31
Prepayments
Current
46,509 GBP2024-12-31
96,359 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
2,412,783 GBP2024-12-31
2,958,784 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
1,763,607 GBP2024-12-31
1,401,123 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
8,457 GBP2024-12-31
22,570 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,111,510 GBP2024-12-31
2,280,255 GBP2023-12-31
Corporation Tax Payable
Current
198,314 GBP2024-12-31
220,498 GBP2023-12-31
Other Taxation & Social Security Payable
Current
46,806 GBP2024-12-31
49,416 GBP2023-12-31
Other Creditors
Current
1 GBP2024-12-31
14,504 GBP2023-12-31
Accrued Liabilities
Current
103,046 GBP2024-12-31
469,660 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
570,720 GBP2024-12-31
735,688 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
12,451 GBP2024-12-31
13,957 GBP2023-12-31
Other Creditors
Non-current
23,525 GBP2024-12-31
24,125 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
162,034 GBP2024-12-31
159,099 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
1,763,607 GBP2024-12-31
1,401,123 GBP2023-12-31
Bank Borrowings
Non-current, Between one and two years
103,701 GBP2024-12-31
Between two and five year, Non-current
208,518 GBP2024-12-31
Non-current, Between two and five year
279,001 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
12,451 GBP2024-12-31
13,957 GBP2023-12-31
hire purchase agreements
20,908 GBP2024-12-31
36,527 GBP2023-12-31
Bank Borrowings
Secured
732,754 GBP2024-12-31
894,787 GBP2023-12-31
Total Borrowings
Secured
2,355,235 GBP2024-12-31
2,173,338 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
83,275 GBP2024-12-31
110,043 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
6,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
81,069 GBP2024-01-01 ~ 2024-12-31